Biggest changeThis revision did not impact amounts reported in prior periods. 49 Results of Operations Altice USA Years Ended December 31, Favorable (Unfavorable) 2022 2021 Revenue: Residential: Broadband $ 3,930,667 $ 3,925,089 $ 5,578 Video 3,281,306 3,526,205 (244,899) Telephony 332,406 404,813 (72,407) Business services and wholesale 1,473,837 1,586,044 (112,207) News and advertising 520,293 550,667 (30,374) Mobile 97,679 84,194 13,485 Other 11,471 13,837 (2,366) Total revenue 9,647,659 10,090,849 (443,190) Operating expenses: Programming and other direct costs 3,205,638 3,382,129 176,491 Other operating expenses 2,735,469 2,379,765 (355,704) Restructuring expense and other operating items 130,285 17,176 (113,109) Depreciation and amortization (including impairments) 1,773,673 1,787,152 13,479 Operating income 1,802,594 2,524,627 (722,033) Other income (expense): Interest expense, net (1,331,636) (1,266,591) (65,045) Loss on investments, net (659,792) (88,898) (570,894) Gain on derivative contracts, net 425,815 85,911 339,904 Gain on interest rate swap contracts 271,788 92,735 179,053 Loss on extinguishment of debt and write-off of deferred financing costs (575) (51,712) 51,137 Other income, net 8,535 9,835 (1,300) Income before income taxes 516,729 1,305,907 (789,178) Income tax expense (295,840) (294,975) (865) Net income 220,889 1,010,932 (790,043) Net income attributable to noncontrolling interests (26,326) (20,621) (5,705) Net income attributable to Altice USA, Inc. stockholders $ 194,563 $ 990,311 $ (795,748) 50 The following is a reconciliation of net income to Adjusted EBITDA and Operating Free Cash Flow: Altice USA Years Ended December 31, 2022 2021 Net income $ 220,889 $ 1,010,932 Income tax expense 295,840 294,975 Other income, net (8,535) (9,835) Gain on interest rate swap contracts (271,788) (92,735) Gain on derivative contracts, net (425,815) (85,911) Loss on investments, net 659,792 88,898 Loss on extinguishment of debt and write-off of deferred financing costs 575 51,712 Interest expense, net 1,331,636 1,266,591 Depreciation and amortization 1,773,673 1,787,152 Restructuring expense and other operating items 130,285 17,176 Share-based compensation 159,985 98,296 Adjusted EBITDA 3,866,537 4,427,251 Capital expenditures (cash) 1,914,282 1,231,715 Operating Free Cash Flow $ 1,952,255 $ 3,195,536 The following is a reconciliation of net cash flow from operating activities to Free Cash Flow: Altice USA Years Ended December 31, 2022 2021 Net cash flows from operating activities $ 2,366,901 $ 2,854,078 Less: Capital expenditures (cash) 1,914,282 1,231,715 Free Cash Flow $ 452,619 $ 1,622,363 The following table sets forth certain customer metrics, excluding our mobile customers, for the Company (unaudited): December 31, Increase (Decrease) 2022 2021 Total passings (a) 9,463.8 9,263.3 200.5 Total customer relationships (b) 4,879.7 5,014.7 (135.0) Residential 4,498.5 4,632.8 (134.3) SMB 381.2 381.9 (0.7) Residential customers: Broadband 4,282.9 4,386.2 (103.3) Video 2,439.0 2,732.3 (293.3) Telephony 1,764.1 2,005.2 (241.1) Penetration of total passings (c) 51.6 % 54.1 % (2.5) % ARPU(d) $ 134.76 $ 137.79 $ (3.03) FTTH total passings (e) 2,158.7 1,171.0 987.8 FTTH customer relationships (f) 171.7 69.7 102.1 FTTH Residential 170.0 69.3 100.7 FTTH SMB 1.7 0.3 1.4 Penetration of FTTH total passings (g) 8.0 % 5.9 % 2.0 % 51 (a) Represents the estimated number of single residence homes, apartments and condominium units passed by our HFC and FTTH network in areas serviceable without further extending the transmission lines.
Biggest changePrior period amounts have been revised to conform with this presentation. 52 The following is a reconciliation of net income to Adjusted EBITDA and Operating Free Cash Flow: Years Ended December 31, 2023 2022 Net income $ 79,037 $ 220,889 Income tax expense 39,528 295,840 Other income, net (4,940) (8,535) Gain on interest rate swap contracts, net (32,664) (271,788) Loss (gain) on derivative contracts, net 166,489 (425,815) Loss (gain) on investments and sale of affiliate interests, net (180,237) 659,792 Loss (gain) on extinguishment of debt and write-off of deferred financing costs (4,393) 575 Interest expense, net 1,639,120 1,331,636 Depreciation and amortization 1,644,297 1,773,673 Restructuring, impairments and other operating items 214,727 130,285 Share-based compensation 47,926 159,985 Adjusted EBITDA 3,608,890 3,866,537 Capital expenditures (cash) 1,704,811 1,914,282 Operating Free Cash Flow $ 1,904,079 $ 1,952,255 The following is a reconciliation of net cash flow from operating activities to Free Cash Flow: Years Ended December 31, 2023 2022 Net cash flows from operating activities $ 1,826,398 $ 2,366,901 Less: Capital expenditures (cash) 1,704,811 1,914,282 Free Cash Flow $ 121,587 $ 452,619 The following table sets forth certain customer metrics (unaudited): December 31, Increase (Decrease) 2023 2022 Total passings (a) 9,628.7 9,463.8 164.9 Total customer relationships (b) 4,743.5 4,879.7 (136.2) Residential 4,363.1 4,498.5 (135.4) SMB 380.3 381.2 (0.9) Residential customers: Broadband 4,169.0 4,282.9 (113.9) Video 2,172.4 2,439.0 (266.6) Telephony 1,515.3 1,764.1 (248.8) Penetration of total passings (c) 49.3 % 51.6 % (2.3) % Average revenue per user ("ARPU") (d) $ 136.01 $ 135.86 $ 0.15 Total mobile lines (e) 322.2 240.3 81.9 FTTH total passings (f) 2,735.2 2,158.7 576.4 FTTH customer relationships (g) 341.4 171.7 169.7 FTTH Residential 333.8 170.0 163.8 FTTH SMB 7.6 1.7 5.9 Penetration of FTTH total passings (h) 12.5 % 8.0 % 4.5 % (a) Represents the estimated number of single residence homes, apartments and condominium units passed by our HFC and FTTH network in areas serviceable without further extending the transmission lines.